Airbnb Investor Score
$3,599
Annual Profit
7.6%
Cap Rate
3.3%
Cash on Cash
$53,180
Annual Revenue
BNBCalc predicts this property will get $199 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$43,623
Avg annual revenue
55%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$3,600
Profit
Revenue
$53,180
Operating Expenses
$20,593
Operating Income
$32,586
Mortgage & Taxes
$28,986
Profit (Cash Flow)
$3,600
$107,581
Cash Investment
Down Payment
$85,940
Renos & Furnishing
$8,750
Closing Costs
$12,891
Total
$107,581
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.34%
Cap Rate
7.58%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,394
Deductible property tax
$4,254
Your total deduction
$40,177
Your adjusted annual income
$150,000 - $40,177 = $109,823
Taxes on $109,823 (30%)
$32,947
Your old tax bill
$45,000
Your new tax bill
$32,947
Estimated tax savings
$12,053
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.47 sqft
Year built:
2010
Size:
1,540 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.47 sqft
- Building area: 1,540 sqft
- Garage: No
- Heating: Electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: River, Water
- Parking: Covered, Concrete, On Site
- Amenities: -
- Price per square foot: $243
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 100231.20
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $302,608
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $375,400
Schools
- Elementary School: Dixon Elementary with 6/10 star rating
- Middle School: Dixon Middle with 6/10 star rating
- High School: Dixon High with 5/10 star rating